Loading…
Employees: 2,297
Size Guangzhou Grandbuy (002187.SZ) is a China Consumer Discretionary company (Department Stores) with a market value of $600M, the 3420th largest of 4,839 China companies the cockpit tracks. Shares closed at CN¥5.71 on 6 Nov 2026.
Performance Over six months the shares fell 7.8%, against -9.6% for the median peer and -16.4% for the China market (cap-weighted) — 9th highest of 21 in its peer set.
Growth Revenue fell 49.4% over the last twelve months (peer median -3.0%); the operating margin is -1.8% (peer median 5.4%).
Valuation It trades at 1.6× enterprise value to sales against a peer median of 1.9× (10th cheapest of 20).
Price implies For today's price to make sense, revenue must grow about -5% a year for seven years (Req g). Recent delivered growth is -2%, so the hurdle is -3 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 6.1 points below its cost of capital (5.3% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | CN¥2.33B | CN¥3.38B | CN¥5.49B | CN¥5.29B | CN¥4.84B |
| Revenue growth | — | -38% | +4% | +9% | — |
| Gross profit | CN¥611M | CN¥616M | CN¥785M | CN¥815M | CN¥667M |
| EBITDA | CN¥358M | CN¥370M | CN¥634M | CN¥614M | CN¥428M |
| Net income | -CN¥59.3M | -CN¥96.2M | CN¥47.6M | CN¥36.2M | -CN¥143M |
| Free cash flow | CN¥271M | CN¥126M | CN¥573M | -CN¥388M | CN¥300M |
| Capital expenditure | CN¥41.4M | CN¥52.2M | CN¥161M | CN¥923M | CN¥74.1M |
| Total debt | CN¥1.69B | CN¥1.76B | CN¥3.08B | CN¥3.65B | CN¥3.07B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 002187.SZ | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +4.8% | -1.9% | 4th highest of 21 |
| 6-month return | -7.8% | -9.6% | 9th highest of 21 |
| Distance from 52-week high | -42.1% | -31.2% | 5th lowest of 21 |
| Revenue growth (TTM) | -49.4% | -3.0% | 2nd lowest of 21 |
| Operating margin | -1.8% | 5.4% | 4th lowest of 21 |
| EV / Sales | 1.6× | 1.9× | 10th cheapest of 20 |
| Growth the price implies (Req g, 7 yrs) | -5.3% | 3.4% | 6th least demanding of 18 |
| Growth delivered (Del g) | -2.0% | -2.8% | 8th highest of 18 |
| Hurdle (Req g minus delivered) | -3.2 pp | +3.1 pp | 7th least demanding of 18 |
| ROIC minus cost of capital | -6.1 pp | -1.7 pp | 3rd lowest of 21 |
| EV / EBITDA | 10.5× | 9.6× | 3rd most expensive of 6 |
| Net debt / EBITDA | -0.7× | 4.4× | 3rd least indebted of 8 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Guangzhou Grandbuy 002187.SZ | China | $600M | -8% | -49% | -2% | 1.6× | -5.3% | -2.0% |
| AEON Kyushu 2653.T | Japan | $597M | -3% | +3% | 2% | 0.3× | n/a | n/a |
| Shanghai Join Buy 600838.SS | China | $628M | +9% | +6% | -28% | 38.8× | 22.2% | +0.4% |
| Shanghai Yimin Commercial 600824.SS | China | $572M | -12% | -12% | -2% | 4.7× | 11.8% | -7.6% |
| Hefei Department Store 000417.SZ | China | $678M | -13% | -9% | 1% | 0.9× | 3.4% | +1.3% |
| Baida 600865.SS | China | $682M | +5% | +9% | 41% | 16.7× | 13.3% | -2.5% |
| Xinjiang Winka Times Department Store 603101.SS | China | $502M | -36% | +5% | 9% | 1.9× | -4.2% | +2.6% |
| Kintetsu Department Store 8244.T | Japan | $491M | +16% | -1% | 5% | 0.7× | -6.2% | -10.5% |
| Nanjing Central Emporium (Group) Stocks 600280.SS | China | $480M | -9% | -10% | -2% | 4.6× | 17.4% | -8.1% |
| Wushang 000501.SZ | China | $775M | -18% | -3% | 7% | 2.1× | 11.5% | -4.7% |
| Hangzhou Jiebai 600814.SS | China | $776M | -9% | -3% | 25% | 1.3× | -21.8% | -1.6% |
| Wing On Co. International 0289.HK | Hong Kong | $457M | -16% | -2% | 16% | n/a | n/a | n/a |
| Rainbow Digital Commercial 002419.SZ | China | $793M | -15% | -4% | 0% | 1.3× | -5.8% | -0.4% |
| Ningbo Zhongbai 600857.SS | China | $444M | +4% | -56% | 4% | 11.5× | 51.6% | -9.2% |
| Shanghai Xujiahui Commercial 002561.SZ | China | $436M | -14% | -6% | -9% | 8.0× | n/a | n/a |
| Dashang 600694.SS | China | $827M | -10% | -4% | 12% | 0.8× | -18.9% | -5.1% |
| Shoppers Stop SHOPERSTOP.NS | India | $428M | +2% | +9% | 4% | 1.4× | 17.1% | +23.6% |
| Zhongxing Shenyang Commercial Building 000715.SZ | China | $423M | -13% | -6% | 16% | 1.5× | -12.3% | -2.8% |
| Matsuya 8237.T | Japan | $869M | +54% | -1% | 6% | 3.4× | 35.3% | -2.8% |
| Changsha Tongcheng 000419.SZ | China | $399M | -16% | -21% | 6% | 1.6× | -0.3% | -3.3% |
| Far Eastern Department Stores 2903.TW | Taiwan | $910M | -5% | -1% | 13% | 2.4× | 0.5% | -1.8% |